<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£14,004</td><td>£14,214</td><td>£14,569</td><td>£14,934</td><td>£15,382</td><td>£73,103</td></tr><tr><td>Total Expenses</td><td>£13,319</td><td>£13,386</td><td>£13,464</td><td>£13,545</td><td>£13,632</td><td>£67,346</td></tr><tr><td>Profit Before Tax</td><td>£685</td><td>£828</td><td>£1,105</td><td>£1,389</td><td>£1,749</td><td>£5,756</td></tr><tr><td>Profit After Tax      </td><td>£555</td><td>£671</td><td>£895</td><td>£1,125</td><td>£1,417</td><td>£4,663</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,725</td><td>£14,587</td><td>£16,788</td><td>£17,796</td><td>£64,396</td></tr><tr><td>Net Return</td><td>£8,055</td><td>£8,396</td><td>£15,482</td><td>£17,913</td><td>£19,213</td><td>£69,059</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>20%</td><td>24%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>